XML 45 R35.htm IDEA: XBRL DOCUMENT v3.25.3
Stock-based Compensation (Tables)
9 Months Ended
Sep. 30, 2025
Stock-based Compensation  
Schedule of weighted average valuation assumptions for stock options

For the Three Months Ended

For the Nine Months Ended

 

September 30,

September 30,

 

    

2025

    

2024

    

2025

    

2024

 

Per share fair value of common stock

$

36.32

n/a

$

17.14

$

4.62

Expected volatility

 

67.72

%  

n/a

 

67.72 - 68.86

%  

 

73.79

%

Expected dividends

 

%  

n/a

 

%  

 

%

Expected term (in years)

 

6.25

n/a

5.50 - 6.25

 

5.94

Risk-free rate

 

3.8

%  

n/a

 

3.8 - 4.0

%  

 

3.9

%

Schedule of stock option activity

Weighted-

Weighted-Average

Number of

Average Exercise

Remaining Contractual 

Intrinsic Value (In

    

Options

    

Price

    

Term (In Years)

    

Thousands)

Outstanding as of January 1, 2025

 

729,010

$

3.21

 

6.06

$

2,914

Granted

 

399,940

 

17.14

 

 

Exercised (1)

 

(24,517)

 

21.66

 

 

Forfeited/expired (2)

 

(109,162)

 

319.57

 

 

Options assumed from Cara upon Merger closing

113,487

319.80

Outstanding as of September 30, 2025

 

1,108,758

$

9.09

 

6.78

$

34,081

Options exercisable as of September 30, 2025 (3)

 

686,194

$

4.85

 

5.23

$

24,366

Vested and expected to vest as of September 30, 2025

 

1,108,758

$

9.09

 

6.78

$

34,081

(1)Includes 21,665 of exercises of assumed Cara options after the Merger closed.
(2)Includes 83,293 of assumed Cara options that expired after the Merger closed.
Schedule of classification of stock-based compensation

The following table illustrates the classification of stock-based compensation in the condensed consolidated statements of operations and comprehensive loss (in thousands):

For the Three Months Ended September 30, 

For the Nine Months Ended September 30,

    

2025

    

2024

    

2025

    

2024

Research and development

$

79

$

29

$

255

$

86

General and administrative

 

260

 

51

 

791

 

154

Total stock-based compensation

$

339

$

80

$

1,046

$

240